Forecasted Reward Value

Due to the dynamic nature of OXOA network rewards and the unpredictability of OX-Node adoption rates, it's challenging to establish an exact valuation at any specific moment. The table presented below offers one way to think about an "implied" valuation, but it relies on a few assumptions. The primary assumption is that the number of nodes sharing the entire OX-Node allocation is limited to the cumulative amount up to its respective tier. Bear in mind the sentry node allocation will be emitted over a number of years. On the other hand, the table does not account for the possibility that burning 100% of gas might lead to periods of deflation, potentially increasing network rewards. In reality, the realized valuation could be materially better or worse, so it is advisable to model your own scenarios when considering value.

Given the dynamic nature of OXOA network rewards and the inherent uncertainty surrounding OX-Node adoption rates, pinpointing an exact valuation at any specific moment presents a considerable challenge. The table below offers a perspective on an "implied" valuation, incorporating certain assumptions. The key assumption is that the cumulative number of nodes sharing the entire OX-Node allocation is constrained to the cumulative amount up to its respective tier. It's essential to note that the sentry node allocation will be released gradually over several years.

However, it's crucial to acknowledge that the table does not factor in the potential impact of burning 100% of gas, which might lead to periods of deflation, potentially influencing network rewards. In reality, the realized valuation could deviate significantly, for better or worse. Therefore, it is advisable to undertake thorough scenario modeling when assessing the value, considering various factors and potential fluctuations in the dynamic ecosystem of the OXOA network.

Tier	ETH Cost	Quantity	FDV
Tier 1	0.04	2,500	$375,000
Tier 2	0.047	2,365	$775,867.
Tier 3	0.054	2,239	$1,212,472.5
Tier 4	0.062	2,122	$1.689.922,5
Tier 5	0.073	2,013	$2,218,335
Tier 6	0.085	1,912	$2,803,407
Tier 7	0.099	1,818	$3,452,433
Tier 8	0.115	1,729	$4,170,832.5
Tier 9	0.134	1,646	$4,965,850.5
Tier 10	0.155	1,569	$5,846,059.5
Tier 11	0.18	1,497	$6,820,606.5
Tier 12	0.2	1,430	$7,895,251.5
Tier 13	0.24	1,368	$9,081,307.5
Tier 14	0.277	1,309	$10,387,035
Tier 15	0.318	1,254	$11,822,238
Tier 16	0.365	1,203	$13,402,980
Tier 17	0.418	1,155	$15,140,677.5
Tier 18	0.478	1,109	$17,048,712
Tier 19	0.546	1,067	$19,146,967.5
Tier 20	0.623	1,026	$21,450,850.5
Tier 21	0.712	987	$23,982,505.5
Tier 22	0.814	951	$26,768,460
Tier 23	0.929	916	$29,833,854
Tier 24	1.06	884	$33,213,828
Tier 25	1.21	854	$36,942,819

Max OXO Supply: Updating

Total OX-Keys: > 30,000 key